Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $138K |
| Matchday Revenue | $0 |
| Sponsorship | $14K |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $579K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $380K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$1000K |
$408K |
$3.3M |
| Jan 2027 |
$1.3M |
$979K |
$360K |
$2.9M |
| Dec 2026 |
$1.4M |
$1.0M |
$351K |
$2.6M |
| Nov 2026 |
$1.3M |
$975K |
$345K |
$2.2M |
| Oct 2026 |
$1.3M |
$1.7M |
$-350K |
$1.9M |
| Sep 2026 |
$1.8M |
$826K |
$950K |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |